212.1
Revenue₹M
205.8
215.9
222.6
229.0
235.2
245.6
248.4
255.9
256.1
257.4
237.1
1.82%
2.51%
85
25.78
Revenue growth%
5.84
4.25
4.67
2.45
0.40
1.32
0.40
1.02
3.29
4.06
26.39
1.32
2.87
67
3.73
Gross margin%
0.40
1.77
0.40
3.37
3.89
4.87
4.04
4.68
4.04
6.42
17.20
4.68
3.96
93
8.98
Operating margin%
32.93
35.77
37.28
34.77
32.83
35.48
34.75
35.06
33.14
35.53
24.27
35.06
34.92
41
15.72
Net margin%
18.86
15.88
18.12
16.24
14.86
17.43
15.14
15.28
13.25
10.38
28.61
15.14
15.58
69
29.54
P/E ratio (avg)x
36.03
40.83
47.66
52.27
59.99
70.89
79.40
86.08
88.48
96.17
16.16
86.08
65.44
65
12.31
EV/EBITx
34.79
34.36
36.62
36.53
35.76
36.27
34.90
35.71
35.35
38.49
18.88
35.71
35.73
68
24.76
FCF yield (avg)%
17.83
16.48
13.72
15.87
16.38
18.79
21.13
18.99
16.97
19.87
7.83
18.99
17.40
27
18.91
FCF margin%
14.56
16.80
15.41
12.97
14.99
17.52
19.63
21.00
19.65
17.14
6.53
19.63
16.97
28
1.415
FCF / Net incomex
0.165
0.182
0.173
0.184
0.198
0.201
0.194
0.209
0.214
0.207
0.913
0.207
0.196
17
4.72
ROIC%
32.73
34.33
33.89
31.43
30.35
31.05
29.72
30.64
32.69
33.77
25.34
31.05
32.06
27
21.39
Return on equity%
15.32
13.66
13.73
15.45
15.72
14.02
17.00
18.10
18.86
21.31
28.87
18.10
15.58
86
20.15
Return on assets%
18.13
17.31
16.31
16.14
18.93
18.28
19.87
22.12
24.24
21.24
5.75
21.24
18.60
87
2.55
EPS₹
0.52
0.58
0.64
0.60
0.64
0.64
0.67
0.69
0.75
0.78
2.80
4.06%
3.69%
—
17.02
EPS growth%
15.83
17.62
18.52
18.99
20.03
21.58
24.56
22.48
22.83
24.99
24.14
22.83
20.81
9
3.50
Bookvalue per sh₹
3.80
3.54
3.37
3.83
4.24
4.46
4.81
4.74
4.34
4.87
2.74
2.83%
3.40%
—
3.21
FCF per share₹
0.97
1.07
1.07
1.12
1.11
1.23
1.16
1.25
1.34
1.36
1.36
4.27%
4.86%
—
0.80
Dividend per sh₹
2.76
3.31
3.66
3.58
3.94
4.60
5.29
6.00
5.89
6.99
0.61
12.17%
11.75%
—
4.80
Div yield (avg)%
30.07
31.81
33.22
34.53
34.92
36.16
34.81
35.38
38.20
38.25
19.37
36.16
34.86
49
8.82
Payout ratio%
24.35
25.39
28.04
29.18
32.17
29.29
30.11
31.11
31.33
29.83
10.39
30.11
29.56
53
34.39
Shares (diluted)M
37.93
40.51
39.00
36.87
37.41
40.27
40.99
43.70
46.23
46.62
35.10
4.50%
0.92%
29
9.18
Buyback yield%
16.46
13.82
14.76
17.62
19.52
18.35
16.90
17.11
17.48
15.21
27.77
17.11
17.00
54
0.403
D/E ratiox
0.907
0.994
1.006
0.939
0.817
0.898
0.862
0.914
0.866
0.804
0.118
0.866
0.903
15
35.73
Enterprise value₹M
244.6
277.4
260.5
273.4
259.2
247.8
273.8
290.7
329.6
353.0
112.2
6.37%
3.04%
11
216.9
LT debt₹M
89.27
101.3
95.93
91.03
87.92
92.23
95.62
101.9
97.51
101.3
45.34
2.88%
1.36%
87
Revenue
₹257.4M
2.51%
1.00×
Cost of revenue
₹159.5M
2.78%
1.03×
Operating expenses
₹57.22M
1.87%
0.94×
Cash and investments
16.20%
Goodwill & intangibles
15.40%
Spread over hurdle
(7.40%)